[BKAWAN] YoY TTM Result on 30-Jun-2009 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

30-Jun-2009 [#3]

Profit Trend

QoQ- -5.03%

YoY- -28.66%

Quarter Report

BKB FY2009 Q3 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	324,087	266,150	223,085	277,835	243,076	234,925	222,057	6.49%
YoY %	21.77%	19.30%	-19.71%	14.30%	3.47%	5.79%	-	-
Horiz. %	145.95%	119.86%	100.46%	125.12%	109.47%	105.79%	100.00%	-
PBT	642,879	703,866	535,244	376,233	519,083	289,046	301,594	13.43%
YoY %	-8.66%	31.50%	42.26%	-27.52%	79.58%	-4.16%	-	-
Horiz. %	213.16%	233.38%	177.47%	124.75%	172.11%	95.84%	100.00%	-
Tax	228	-7,944	-7,138	-8,989	-6,255	-3,593	-24,336	-
YoY %	102.87%	-11.29%	20.59%	-43.71%	-74.09%	85.24%	-	-
Horiz. %	-0.94%	32.64%	29.33%	36.94%	25.70%	14.76%	100.00%	-
NP	643,107	695,922	528,106	367,244	512,828	285,453	277,258	15.03%
YoY %	-7.59%	31.78%	43.80%	-28.39%	79.65%	2.96%	-	-
Horiz. %	231.95%	251.00%	190.47%	132.46%	184.96%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	635,297	691,718	525,508	361,010	506,009	277,491	270,277	15.29%
YoY %	-8.16%	31.63%	45.57%	-28.66%	82.35%	2.67%	-	-
Horiz. %	235.05%	255.93%	194.43%	133.57%	187.22%	102.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.04%	1.13%	1.33%	2.39%	1.21%	1.24%	8.07%	-
YoY %	-103.54%	-15.04%	-44.35%	97.52%	-2.42%	-84.63%	-	-
Horiz. %	-0.50%	14.00%	16.48%	29.62%	14.99%	15.37%	100.00%	-
Total Cost	-319,020	-429,772	-305,021	-89,409	-269,752	-50,528	-55,201	33.92%
YoY %	25.77%	-40.90%	-241.15%	66.86%	-433.87%	8.47%	-	-
Horiz. %	577.92%	778.56%	552.56%	161.97%	488.67%	91.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,576,451	3,530,562	3,108,117	2,814,369	2,737,743	2,431,665	2,024,285	9.94%
YoY %	1.30%	13.59%	10.44%	2.80%	12.59%	20.12%	-	-
Horiz. %	176.68%	174.41%	153.54%	139.03%	135.24%	120.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	396,994	274,212	191,685	253,959	238,136	167,701	133,005	19.97%
YoY %	44.78%	43.05%	-24.52%	6.64%	42.00%	26.09%	-	-
Horiz. %	298.48%	206.17%	144.12%	190.94%	179.04%	126.09%	100.00%	-
Div Payout %	62.49%	39.64%	36.48%	70.35%	47.06%	60.43%	49.21%	-
YoY %	57.64%	8.66%	-48.14%	49.49%	-22.12%	22.80%	-	-
Horiz. %	126.99%	80.55%	74.13%	142.96%	95.63%	122.80%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,576,451	3,530,562	3,108,117	2,814,369	2,737,743	2,431,665	2,024,285	9.94%
YoY %	1.30%	13.59%	10.44%	2.80%	12.59%	20.12%	-	-
Horiz. %	176.68%	174.41%	153.54%	139.03%	135.24%	120.12%	100.00%	-
NOSH	416,835	418,313	424,026	426,419	431,820	433,451	289,183	6.27%
YoY %	-0.35%	-1.35%	-0.56%	-1.25%	-0.38%	49.89%	-	-
Horiz. %	144.14%	144.65%	146.63%	147.46%	149.32%	149.89%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	198.44%	261.48%	236.73%	132.18%	210.97%	121.51%	124.86%	-
YoY %	-24.11%	10.45%	79.10%	-37.35%	73.62%	-2.68%	-	-
Horiz. %	158.93%	209.42%	189.60%	105.86%	168.97%	97.32%	100.00%	-
ROE	17.76%	19.59%	16.91%	12.83%	18.48%	11.41%	13.35%	-
YoY %	-9.34%	15.85%	31.80%	-30.57%	61.96%	-14.53%	-	-
Horiz. %	133.03%	146.74%	126.67%	96.10%	138.43%	85.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	77.75	63.62	52.61	65.16	56.29	54.20	76.79	0.20%
YoY %	22.21%	20.93%	-19.26%	15.76%	3.86%	-29.42%	-	-
Horiz. %	101.25%	82.85%	68.51%	84.85%	73.30%	70.58%	100.00%	-
EPS	152.41	165.36	123.93	84.66	117.18	64.02	93.46	8.48%
YoY %	-7.83%	33.43%	46.39%	-27.75%	83.04%	-31.50%	-	-
Horiz. %	163.08%	176.93%	132.60%	90.58%	125.38%	68.50%	100.00%	-
DPS	95.00	65.00	45.00	59.00	55.00	38.69	46.00	12.83%
YoY %	46.15%	44.44%	-23.73%	7.27%	42.16%	-15.89%	-	-
Horiz. %	206.52%	141.30%	97.83%	128.26%	119.57%	84.11%	100.00%	-
NAPS	8.58	8.44	7.33	6.60	6.34	5.61	7.00	3.44%
YoY %	1.66%	15.14%	11.06%	4.10%	13.01%	-19.86%	-	-
Horiz. %	122.57%	120.57%	104.71%	94.29%	90.57%	80.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 426,419
RPS	73.05	59.99	50.28	62.62	54.79	52.95	50.05	6.49%
YoY %	21.77%	19.31%	-19.71%	14.29%	3.47%	5.79%	-	-
Horiz. %	145.95%	119.86%	100.46%	125.11%	109.47%	105.79%	100.00%	-
EPS	143.19	155.91	118.45	81.37	114.05	62.55	60.92	15.29%
YoY %	-8.16%	31.63%	45.57%	-28.65%	82.33%	2.68%	-	-
Horiz. %	235.05%	255.93%	194.44%	133.57%	187.21%	102.68%	100.00%	-
DPS	89.48	61.81	43.20	57.24	53.67	37.80	29.98	19.97%
YoY %	44.77%	43.08%	-24.53%	6.65%	41.98%	26.08%	-	-
Horiz. %	298.47%	206.17%	144.10%	190.93%	179.02%	126.08%	100.00%	-
NAPS	8.0611	7.9577	7.0055	6.3434	6.1707	5.4808	4.5626	9.94%
YoY %	1.30%	13.59%	10.44%	2.80%	12.59%	20.12%	-	-
Horiz. %	176.68%	174.41%	153.54%	139.03%	135.25%	120.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	18.38	17.12	10.80	8.85	10.60	8.90	7.90	-
P/RPS	23.64	26.91	20.53	13.58	18.83	16.42	10.29	14.85%
YoY %	-12.15%	31.08%	51.18%	-27.88%	14.68%	59.57%	-	-
Horiz. %	229.74%	261.52%	199.51%	131.97%	182.99%	159.57%	100.00%	-
P/EPS	12.06	10.35	8.71	10.45	9.05	13.90	8.45	6.10%
YoY %	16.52%	18.83%	-16.65%	15.47%	-34.89%	64.50%	-	-
Horiz. %	142.72%	122.49%	103.08%	123.67%	107.10%	164.50%	100.00%	-
EY	8.29	9.66	11.48	9.57	11.05	7.19	11.83	-5.74%
YoY %	-14.18%	-15.85%	19.96%	-13.39%	53.69%	-39.22%	-	-
Horiz. %	70.08%	81.66%	97.04%	80.90%	93.41%	60.78%	100.00%	-
DY	5.17	3.80	4.17	6.67	5.19	4.35	5.82	-1.95%
YoY %	36.05%	-8.87%	-37.48%	28.52%	19.31%	-25.26%	-	-
Horiz. %	88.83%	65.29%	71.65%	114.60%	89.18%	74.74%	100.00%	-
P/NAPS	2.14	2.03	1.47	1.34	1.67	1.59	1.13	11.21%
YoY %	5.42%	38.10%	9.70%	-19.76%	5.03%	40.71%	-	-
Horiz. %	189.38%	179.65%	130.09%	118.58%	147.79%	140.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	16/08/11	18/08/10	26/08/09	18/08/08	22/08/07	23/08/06	-
Price	18.96	15.86	11.60	9.30	8.30	8.10	9.25	-
P/RPS	24.39	24.93	22.05	14.27	14.74	14.95	12.05	12.45%
YoY %	-2.17%	13.06%	54.52%	-3.19%	-1.40%	24.07%	-	-
Horiz. %	202.41%	206.89%	182.99%	118.42%	122.32%	124.07%	100.00%	-
P/EPS	12.44	9.59	9.36	10.99	7.08	12.65	9.90	3.87%
YoY %	29.72%	2.46%	-14.83%	55.23%	-44.03%	27.78%	-	-
Horiz. %	125.66%	96.87%	94.55%	111.01%	71.52%	127.78%	100.00%	-
EY	8.04	10.43	10.68	9.10	14.12	7.90	10.10	-3.72%
YoY %	-22.91%	-2.34%	17.36%	-35.55%	78.73%	-21.78%	-	-
Horiz. %	79.60%	103.27%	105.74%	90.10%	139.80%	78.22%	100.00%	-
DY	5.01	4.10	3.88	6.34	6.63	4.78	4.97	0.13%
YoY %	22.20%	5.67%	-38.80%	-4.37%	38.70%	-3.82%	-	-
Horiz. %	100.80%	82.49%	78.07%	127.57%	133.40%	96.18%	100.00%	-
P/NAPS	2.21	1.88	1.58	1.41	1.31	1.44	1.32	8.96%
YoY %	17.55%	18.99%	12.06%	7.63%	-9.03%	9.09%	-	-
Horiz. %	167.42%	142.42%	119.70%	106.82%	99.24%	109.09%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 09:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-07-05 09:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-07-05 09:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-07-05 09:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-07-05 08:00:00

TURTLE SYSTEM 20

Daily

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

959

SALCON

SALCON BHD

724

DNEX

DAGANG NEXCHANGE BERHAD

724

JCY

JCY INTERNATIONAL BERHAD

711

MAYBANK

MALAYAN BANKING BHD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

599

WCT

WCT HOLDINGS BERHAD

585

TOPGLOV

TOP GLOVE CORPORATION BHD

568

Daily Stocks

HSI-CXV

0.11

-0.01

79,472,300

HSI-HWE

0.12

+0.005

59,155,000

NOVAMSC

0.255

+0.025

58,344,200

HSI-CXN

0.195

-0.015

52,253,900

SNS

0.925

+0.04

36,094,600

ORGABIO

0.485

+0.055

30,951,000

HSI-HWW

0.225

+0.01

30,037,000

MUIIND

0.09

0.00

24,326,300

VELESTO

0.275

-0.005

24,266,000

AHB-WC

0.075

0.00

20,234,000

More active Stocks

KLK

20.34

+0.26

42,700

KOBAY

2.37

+0.19

4,898,400

IJM-C76

0.735

+0.175

80,000

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

PETDAG

17.36

+0.12

16,000

ALLIANZ

22.20

+0.12

400

PPB

14.28

+0.10

8,100

NESTLE

122.10

+0.10

1,100

PTRB

0.71

+0.085

13,560,300

More gainer Stocks

TOYOVEN

0.89

-0.17

5,861,200

MRDIY-C28

0.085

-0.165

113,000

KUAISHO-C17

0.08

-0.12

58,800

MPI

39.58

-0.12

7,400

HLBANK

19.16

-0.10

101,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

SYNERGY

1.50

-0.08

719,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More